| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 0.4 | 0.9 | 3.0 | 4.5 | 4.2 | −8.1% | |
| Depreciation & amortization | 0.6 | 0.7 | 0.7 | 1.1 | 1.4 | 1.6 | +15.4% | |
| Stock-based compensation | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +143.3% | |
| Change in working capital | 0.6 | (1.2) | (2.2) | (4.7) | 2.0 | 1.8 | −10.4% | |
| Operating cash flow | 1.6 | 0.0 | (0.6) | 1.7 | 7.6 | 8.2 | +8.2% | |
| Capital expenditure | (0.6) | (0.6) | (0.7) | (1.2) | (1.1) | (0.2) | +77.1% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.6) | (0.6) | (0.7) | 1.5 | (1.1) | (11.4) | −953.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.0) | (0.0) | 0.9 | (2.6) | (0.0) | (0.0) | −330.0% | |
| Financing cash flow | (0.5) | 0.5 | 0.7 | 4.4 | (0.3) | 0.9 | +384.8% | |
| Free cash flow | 1.0 | (0.6) | (1.3) | 0.4 | 6.5 | 8.0 | +22.4% | |
| Net change in cash | 0.5 | (0.2) | (0.6) | 7.6 | 6.2 | (2.3) | −136.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.